[HLFG] YoY Cumulative Quarter Result on 30-Jun-2006 [#4]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 52.67%
YoY- 8.91%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,269,943 2,225,482 1,988,153 1,829,122 1,641,433 2,539,628 2,460,978 -1.33%
PBT 1,150,204 1,120,165 985,702 859,312 800,744 719,040 802,701 6.17%
Tax -187,877 -293,833 -264,097 -243,247 -224,642 -330,573 -428,546 -12.82%
NP 962,327 826,332 721,605 616,065 576,102 388,467 374,155 17.03%
-
NP to SH 632,020 548,682 487,969 405,430 372,265 388,467 374,155 9.12%
-
Tax Rate 16.33% 26.23% 26.79% 28.31% 28.05% 45.97% 53.39% -
Total Cost 1,307,616 1,399,150 1,266,548 1,213,057 1,065,331 2,151,161 2,086,823 -7.48%
-
Net Worth 4,496,667 4,045,103 3,716,870 3,391,547 3,211,862 2,621,684 2,920,487 7.45%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 238,302 238,557 238,793 186,690 187,098 135,245 124,718 11.38%
Div Payout % 37.70% 43.48% 48.94% 46.05% 50.26% 34.82% 33.33% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 4,496,667 4,045,103 3,716,870 3,391,547 3,211,862 2,621,684 2,920,487 7.45%
NOSH 1,036,098 1,037,206 1,038,231 1,037,170 1,039,437 1,040,350 1,039,319 -0.05%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 42.39% 37.13% 36.30% 33.68% 35.10% 15.30% 15.20% -
ROE 14.06% 13.56% 13.13% 11.95% 11.59% 14.82% 12.81% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 219.09 214.57 191.49 176.36 157.92 244.11 236.79 -1.28%
EPS 61.00 52.90 47.00 39.09 35.77 37.34 36.00 9.17%
DPS 23.00 23.00 23.00 18.00 18.00 13.00 12.00 11.44%
NAPS 4.34 3.90 3.58 3.27 3.09 2.52 2.81 7.50%
Adjusted Per Share Value based on latest NOSH - 1,040,378
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 200.04 196.12 175.20 161.19 144.65 223.80 216.87 -1.33%
EPS 55.70 48.35 43.00 35.73 32.81 34.23 32.97 9.12%
DPS 21.00 21.02 21.04 16.45 16.49 11.92 10.99 11.38%
NAPS 3.9626 3.5647 3.2754 2.9888 2.8304 2.3103 2.5736 7.45%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.94 4.68 6.45 4.64 3.88 4.06 4.06 -
P/RPS 2.25 2.18 3.37 2.63 2.46 1.66 1.71 4.67%
P/EPS 8.10 8.85 13.72 11.87 10.83 10.87 11.28 -5.36%
EY 12.35 11.30 7.29 8.42 9.23 9.20 8.87 5.66%
DY 4.66 4.91 3.57 3.88 4.64 3.20 2.96 7.84%
P/NAPS 1.14 1.20 1.80 1.42 1.26 1.61 1.44 -3.81%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 25/08/08 27/08/07 28/08/06 30/08/05 27/08/04 26/08/03 -
Price 5.16 4.50 5.45 4.56 4.28 4.22 5.00 -
P/RPS 2.36 2.10 2.85 2.59 2.71 1.73 2.11 1.88%
P/EPS 8.46 8.51 11.60 11.67 11.95 11.30 13.89 -7.92%
EY 11.82 11.76 8.62 8.57 8.37 8.85 7.20 8.60%
DY 4.46 5.11 4.22 3.95 4.21 3.08 2.40 10.86%
P/NAPS 1.19 1.15 1.52 1.39 1.39 1.67 1.78 -6.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment